[XOXNET] YoY Annual (Unaudited) Result on 30-Nov-2012 [#4]

Stock
[XOXNET] XOX NETWORKS BERHAD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2012
Quarter
30-Nov-2012 [#4]
Profit Trend
YoY- 71.11%
Quarter Report
Latest QR
Upcoming QR
XOXNET's Result
XOXNET's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 191,336 547,626 508,199 539,936 456,135 138,930 14,727 49.87%
PBT -35,456 -13,567 2,255 4,305 3,490 1,356 -4,519 38.41%
Tax 1,143 383 -1,145 -2,587 -1,741 -408 49 64.38%
NP -34,313 -13,184 1,110 1,718 1,749 948 -4,470 37.93%
-
NP to SH -34,313 -13,159 98 77 45 497 -4,470 37.93%
-
Tax Rate - - 50.78% 60.09% 49.89% 30.09% - -
Total Cost 225,649 560,810 507,089 538,218 454,386 137,982 19,197 47.53%
-
Net Worth 6,004,425 1,065,599 127,399 100,099 58,499 31,743 27,733 133.63%
Dividend
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 6,004,425 1,065,599 127,399 100,099 58,499 31,743 27,733 133.63%
NOSH 85,777,501 8,880,000 980,000 770,000 450,000 198,400 163,138 168.75%
Ratio Analysis
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin -17.93% -2.41% 0.22% 0.32% 0.38% 0.68% -30.35% -
ROE -0.57% -1.23% 0.08% 0.08% 0.08% 1.57% -16.12% -
Per Share
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 0.22 6.17 51.86 70.12 101.36 70.03 9.03 -44.35%
EPS -0.03 -0.01 0.01 0.01 0.01 0.28 -2.74 -50.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.12 0.13 0.13 0.13 0.16 0.17 -13.06%
Adjusted Per Share Value based on latest NOSH - 640,000
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 16.85 48.22 44.75 47.54 40.16 12.23 1.30 49.82%
EPS -3.02 -1.16 0.01 0.01 0.00 0.04 -0.39 38.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2869 0.9383 0.1122 0.0881 0.0515 0.028 0.0244 133.66%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 31/03/16 31/03/15 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.04 0.045 0.075 0.07 0.08 0.15 0.14 -
P/RPS 17.93 0.73 0.14 0.10 0.08 0.21 1.55 47.15%
P/EPS -99.99 -30.37 750.00 700.00 800.00 59.88 -5.11 59.88%
EY -1.00 -3.29 0.13 0.14 0.13 1.67 -19.57 -37.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 0.58 0.54 0.62 0.94 0.82 -5.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 23/05/16 27/05/15 29/01/14 29/01/13 19/01/12 25/01/11 28/01/10 -
Price 0.04 0.04 0.08 0.065 0.07 0.12 0.15 -
P/RPS 17.93 0.65 0.15 0.09 0.07 0.17 1.66 45.57%
P/EPS -99.99 -26.99 800.00 650.00 700.00 47.90 -5.47 58.17%
EY -1.00 -3.70 0.13 0.15 0.14 2.09 -18.27 -36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.62 0.50 0.54 0.75 0.88 -6.62%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment